Valuation Harmonic Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-08-11 EDT			5-day change	1st Jan Change
11.45 ^USD	-1.29%		-7.44%	+15.77%

06-29	Harmonic Inc.(NasdaqGS:HLIT) dropped from Russell Small Cap Comp Value Benchmark	CI
06-28	Harmonic Inc.(NasdaqGS:HLIT) dropped from Russell 3000 Value Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,206	1,381	1,463	1,542	1,110	1,242	-	-
Change	-	14.51%	5.92%	5.38%	-28%	11.92%	-	-
Enterprise Value (EV)	1,206	1,381	1,463	1,542	1,110	1,242	1,242	1,242
Change	-	14.51%	5.92%	5.38%	-28%	11.92%	0%	0%
P/E	98x	52.4x	18.1x	40.1x	-26x	27.9x	20.2x	23.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.7x	0x	-0x	0.5x	-1.7x
Capitalization / Revenue	2.38x	2.21x	2.41x	2.27x	3.08x	2.55x	2.26x	2.31x
EV / Revenue	0x	0x	0x	0x	0x	2.55x	2.26x	2.31x
EV / EBITDA	0x	0x	0x	0x	0x	12.6x	10.4x	-
EV / EBIT	0x	0x	0x	0x	0x	12.8x	10.5x	11.3x
EV / FCF	0x	-	-	-	0x	21.4x	11.1x	-
FCF Yield	2.32%	-	-	-	8.73%	4.68%	8.99%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.12	0.25	0.72	0.33	-0.38	0.41	0.5667	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	507.1	625	607.9	678.7	360.5	486.9	548.6	537.2
EBITDA ¹	57.29	86.54	67.75	135.4	47.29	98.95	119.4	-
EBIT ¹	44.06	74.6	55.83	121.1	38.67	97.12	118.8	109.7
Net income ¹	13.25	28.18	83.99	39.22	-43.31	45.03	62.53	57.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.76	13.10	13.04	13.23	9.89	11.45	11.45	11.45
Nbr of stocks (in thousands)	102,568	105,436	112,190	116,528	112,233	108,496	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	2/10/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARMONIC INC.	27.93x	-	-	-	1.24B
CISCO SYSTEMS, INC.	37.05x	7.74x	19.99x	1.38%	475B
ARISTA NETWORKS, INC.	52.1x	18.48x	37.1x	-.--%	250B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.46x	0.9x	15.85x	2.64%	194B
ZHONGJI INNOLIGHT CO., LTD.	31.33x	9.86x	24.3x	0.33%	154B
MOTOROLA SOLUTIONS, INC.	33.86x	6.55x	18.72x	1%	77.26B
LUMENTUM HOLDINGS INC.	166.13x	21.38x	62.7x	-.--%	63.84B
GARMIN LTD.	30.93x	7.02x	23.49x	1.33%	59.72B
CIENA CORPORATION	74.45x	8.67x	40.04x	-.--%	54.86B
NOKIA OYJ	39.31x	2.07x	13.44x	1.83%	53.12B
Average	51.56x	9.19x	28.40x	0.94%	138.21B
Weighted average by Cap.	44.16x	9.31x	25.58x	1.06%